| Revenue | DKK 1,1M | +0% |
| EBITDA | DKK 1,1M | +0% |
| Net profit | DKK 16,7M | +14671% |
| Total assets | DKK 30,8M | -1% |
| Equity | DKK 20,5M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -12 | -13 | -12 | -13 | -15 | -14 | -14 | -23 | -15 | -18 | 594 | 1.082 | 1.082 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31 | -12 | -13 | -12 | -13 | -15 | -34 | -27 | -23 | -15 | -18 | 594 | 1.082 | 1.082 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -454 | -454 | -454 |
| EBIT | -31 | -12 | -13 | -12 | -13 | -15 | -34 | -27 | -23 | -15 | -18 | 140 | 628 | 628 |
| Net financials | -236 | -5.363 | -236 | 9.798 | -268 | -342 | -442 | 13.004 | -10 | 9.986 | 3.989 | 11.093 | -506 | 16.096 |
| Profit before tax | -267 | -5.375 | -249 | 9.786 | -281 | -357 | -476 | 12.977 | -33 | 9.971 | 3.971 | 11.233 | 122 | 16.724 |
| Tax | -0 | -37 | -1 | -5 | -14 | -62 | -0 | -69 | -181 | -46 | -262 | -17 | 9 | 33 |
| Net profit | -267 | -5.338 | -248 | 9.791 | -267 | -295 | -476 | 13.046 | 148 | 10.017 | 4.233 | 11.250 | 113 | 16.691 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.131 | 40 | 40 | 10.094 | 10.129 | 10.216 | 10.241 | 10.638 | 10.216 | 10.256 | 12.563 | 36.087 | 31.016 | 30.837 |
| Equity | -5.590 | -10.928 | -11.176 | -1.385 | -1.652 | -1.947 | -2.423 | 10.623 | 9.971 | 9.988 | 10.221 | 20.145 | 20.258 | 20.528 |
| Long-term debt | 10.636 | 10.871 | 11.107 | 11.352 | 11.634 | 11.993 | 12.474 | 0 | 0 | 0 | 0 | 10.372 | 9.878 | 9.624 |
| Short-term debt | 85 | 97 | 109 | 127 | 147 | 170 | 190 | 15 | 245 | 268 | 2.342 | 5.570 | 880 | 685 |
| Total debt | 10.721 | 10.968 | 11.216 | 11.479 | 11.781 | 12.163 | 12.664 | 15 | 245 | 268 | 2.342 | 15.942 | 10.758 | 10.309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2011 | — | — |
MN Management | Management | 2011 | — | — |
MF Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OD&M ApS | Company | 100.0% | 100.0% | 2026 |
COMPOSHIELD HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Terry Lee Ripich | Management | 0 companies |
| Michael Nørup | Management | 0 companies |
| Michael Forde Ripich | Management | 0 companies |
| Lisette Nørup | Board of Directors | 0 companies |
| Kenneth Mark Ripich | Chairman | 0 companies |
| Tine Skovsgaard Hornum | Board of Directors | 0 companies |